Terraced
TW3
5 beds
3 baths
Inwood Road, Hounslow TW3
London, England · TW3
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£21,121
↗ 10%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
41%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £28,546 | £28,607 | £28,700 | £28,795 | £28,910 | £143,559 |
| Profit Before Tax | £3,950 | £4,377 | £5,108 | £5,858 | £6,783 | £26,075 |
| Profit After Tax | £3,199 | £3,545 | £4,138 | £4,745 | £5,494 | £21,121 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £3,205 | £3,551 | £16,638 | £27,058 | £35,186 | £85,639 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change